FOR_SALENeutral Deal188 days on market
202 Tesla Cir
202 Tesla Cir, Round Rock, TX 78681, Round Rock, TX 78681
202 Tesla Cir, Round Rock, TX 78681
Loc: Round Rock, TX
Days Listed
188
Tax Assessed
$498k
Zestimate®
$396k
Market Rate
Rent Estimate
$2,716/mo
Est. Cash Flow base
Type
condo
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.54%
Total ROI
17.4%
Cash Flow
$-175/mo
DSCR
0.91
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $399,900Rent Basis: Observed Comp Model ($2,716/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $200/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.44%
NOI: $13,740/yr
Cash-on-Cash Yield
-12.1%
On $91,977 invested
DSCR Ratio
0.55x
Negative debt coverage
5-Yr Leveraged ROI
+33.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.8% of basis)-$746/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$136/mo
Repairs & Maintenance (10% of rent)-$272/mo
Property Management (8% of rent)-$217/mo
Total Pure Operating Expenses-$1,571/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,716/mo
Less: Operating Expenses-$1,571/mo
Net Operating Income (NOI)+$1,145/mo
Less: Debt Service (30yr @ 6.75%)-$2,075/mo
Net Cash Flow
$-930/mo
$-11,160/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Round Rock.